VERSUS PRODUCTION
0465.817.754 · rovalta.com · 23/09/2026
ACTIVE
VERSUS PRODUCTION
Financial year 2025 · closed on 31/12/2025
Net result
-81,8 k €
+96.3% YoY
Revenue
30,1 M €
+76.0% YoY
Equity
4,1 M €
-32.3% YoY
Workforce
1,0 ETP
+233.3% YoY
Overview
What does VERSUS PRODUCTION do?
VERSUS PRODUCTION is a Private limited company incorporated in 1999. Its main activity is: Motion picture, video and television programme production activities. Its registered office is in Liège. It employs on average 1,0 ETP workers (FTE).
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0465.817.754
Incorporation
27/04/1999
Legal form
Private limited company
Registered office
Quai Godefroid-Kurth 10
4020 Liège · WallonieSee on map
4020 Liège · WallonieSee on map
Contributed capital
319 141,55 €
Latest accounts
31/12/2025
Average workforce
1,0 ETP
Activities (NACE)
59111Motion picture, video and television programme production activities· main59111Motion picture, video and television programme production activities92111Gambling and betting activities59120Motion picture, video and television programme post-production activities59120Motion picture, video and television programme post-production activities92114Gambling and betting activities
Joint committees (1)
- 30301
Signals
Good liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 19 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||||
| Revenue | 30,1 M € | +76.0% | 17,1 M € | +254% | 4,8 M € | -77.4% | 21,3 M € | +187% | 7,4 M € | -9.5% | 8,2 M € | +21.0% | 6,8 M € | -1.1% | 6,9 M € | -3.4% | 7,1 M € | -33.3% | 10,6 M € | – | – | – | – | – | – | – | 166,9 k € | – | |||||||||
| EBITDA | 5,6 M € | +932% | 538,5 k € | -89.8% | 5,3 M € | +4.2% | 5,1 M € | -35.4% | 7,8 M € | -6.4% | 8,4 M € | +13.9% | 7,4 M € | +7.9% | 6,8 M € | -2.0% | 7 M € | +0.0% | 7 M € | +19.2% | 5,8 M € | -12.8% | 6,7 M € | +54.9% | 4,3 M € | +13.8% | 3,8 M € | +9.2% | 3,5 M € | +19.2% | 2,9 M € | +9.8% | 2,7 M € | +57.8% | 1,7 M € | +71.4% | 981,8 k € |
| Operating result | -1,8 M € | +74.1% | -7,1 M € | -674% | -911 k € | +75.7% | -3,7 M € | -80.3% | -2,1 M € | +47.5% | -4 M € | -47.3% | -2,7 M € | -53.3% | -1,8 M € | -213% | -560,5 k € | -121% | 2,7 M € | +28.5% | 2,1 M € | -29.1% | 3 M € | +180% | 1,1 M € | +277% | 281,1 k € | +191% | 96,6 k € | -73.1% | 358,9 k € | -0.8% | 361,7 k € | +494% | -91,8 k € | -198% | 94 k € |
| Net result | -81,8 k € | +96.3% | -2,2 M € | -925% | -217,6 k € | +36.4% | -342 k € | -235% | 253 k € | +209% | 82 k € | +162% | -132,2 k € | -714% | 21,5 k € | -83.9% | 133,4 k € | +180% | -166,3 k € | -299% | 83,5 k € | +1085% | 7 k € | +159% | -12 k € | -318% | 5,5 k € | +122% | -25,3 k € | -116% | 156,8 k € | -25.9% | 211,6 k € | +255% | -136,8 k € | -489% | 35,2 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||
| Equity | 4,1 M € | -32.3% | 6 M € | -33.3% | 9,1 M € | -4.6% | 9,5 M € | -8.0% | 10,3 M € | +41.0% | 7,3 M € | -10.9% | 8,2 M € | +8.2% | 7,6 M € | +12.5% | 6,8 M € | +54.6% | 4,4 M € | +29688% | 14,7 k € | +31.7% | 11,1 k € | +172% | 4,1 k € | -74.6% | 16,1 k € | +52.0% | 10,6 k € | -85.9% | 74,9 k € | -36.6% | 118,2 k € | +226% | -93,4 k € | -315% | 43,4 k € |
| Total assets | 20,6 M € | -55.7% | 46,4 M € | -20.3% | 58,2 M € | +54.7% | 37,7 M € | -22.3% | 48,5 M € | +29.7% | 37,4 M € | +3.7% | 36 M € | +12.1% | 32,2 M € | -7.9% | 34,9 M € | +91.9% | 18,2 M € | +29.6% | 14 M € | +29.6% | 10,8 M € | -1.2% | 11 M € | +12.8% | 9,7 M € | +34.9% | 7,2 M € | -11.2% | 8,1 M € | +24.8% | 6,5 M € | +7.8% | 6 M € | +23.4% | 4,9 M € |
| Cash | 302 k € | -80.0% | 1,5 M € | +610% | 213 k € | -62.9% | 574,9 k € | -11.7% | 651 k € | +40.1% | 464,6 k € | +72.7% | 269,1 k € | +186% | 94,2 k € | -70.4% | 318,2 k € | +87.3% | 169,9 k € | +188% | 59 k € | -30.9% | 85,4 k € | -37.9% | 137,5 k € | -68.6% | 438,4 k € | – | 313,2 k € | +103% | 154,3 k € | -63.1% | 418,5 k € | +161% | 160,6 k € | ||
| Debts | 7,2 M € | -75.2% | 28,9 M € | -36.7% | 45,6 M € | +89.4% | 24,1 M € | -27.7% | 33,3 M € | +24.4% | 26,8 M € | +11.9% | 23,9 M € | +17.4% | 20,4 M € | -16.7% | 24,5 M € | +80.4% | 13,6 M € | +0.2% | 13,5 M € | +28.7% | 10,5 M € | -3.3% | 10,9 M € | +12.2% | 9,7 M € | +34.8% | 7,2 M € | -10.5% | 8 M € | +25.9% | 6,4 M € | +4.2% | 6,1 M € | +26.5% | 4,8 M € |
| Other | |||||||||||||||||||||||||||||||||||||
| Workforce | 1,0 ETP | +233% | 0,3 ETP | -50.0% | 0,6 ETP | +200% | 0,2 ETP | -33.3% | 0,3 ETP | -88.0% | 2,5 ETP | -60.3% | 6,3 ETP | -13.7% | 7,3 ETP | +17.7% | 6,2 ETP | -4.6% | 6,5 ETP | -8.5% | 7,1 ETP | -7.8% | 7,7 ETP | -4.9% | 8,1 ETP | -20.6% | 10,2 ETP | -20.9% | 12,9 ETP | +30.3% | 9,9 ETP | -11.6% | 11,2 ETP | -16.4% | 13,4 ETP | +31.4% | 10,2 ETP |
Estimate
Indicative valuation
As an indication, this company is worth
between 25 M€ and 50 M€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 1 active · 9 ended
At this address
Other companies at this address
| Company | CBE no. |
|---|---|
| 0445.157.645 | |
BRONCKX● Active | 0808.711.071 |
DC&J CREATION● Active | 0676.896.286 |
Docteur Thomas Julian Neff● Active | 1027.917.611 |
INVER INVEST● Active | 0475.592.186 |
O'BROTHER DISTRIBUTION● Active | 0818.636.943 |
VERSUS (OPUS)● Active | 1013.193.011 |
VP UNITE TVA● Active | 0523.907.490 |
Financials
Annual accounts
Full financial information
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Type of account | Full model | Full model | Full model | Full model | Full model | Full model |
| Start of the financial year | 01/01/2025 | 01/01/2024 | 01/01/2023 | 01/01/2022 | 01/01/2021 | 01/01/2020 |
| Closing of the financial year | 31/12/2025 | 31/12/2024 | 31/12/2023 | 31/12/2022 | 31/12/2021 | 31/12/2020 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 17/07/2026 | 20/08/2025 | 20/08/2024 | 20/07/2023 | 19/08/2022 | 18/08/2021 |
| General meeting | 22/06/2026 | 31/07/2025 | 31/07/2024 | 30/06/2023 | 16/08/2022 | 30/06/2021 |
| Currency of the financial year | EUR | EUR | EUR | EUR | EUR | EUR |
| NBB quality label | Satisfying controls | Satisfying controls | Satisfying controls | Satisfying controls | Satisfying controls | Satisfying controls |
Ratios
Financial ratios
Looking for more information about this company?
Try for 7 daysFilings
Annual accounts filings
21 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Full model | 31/12/2025 | 22/06/2026 | 17/07/2026 | French | |
| Full model | 31/12/2024 | 31/07/2025 | 20/08/2025 | French | |
| Full model | 31/12/2023 | 31/07/2024 | 20/08/2024 | French | |
| Full model | 31/12/2022 | 30/06/2023 | 20/07/2023 | French | |
| Full model | 31/12/2021 | 16/08/2022 | 19/08/2022 | French | |
| Full model | 31/12/2020 | 30/06/2021 | 18/08/2021 | French | |
| Full model | 31/12/2019 | 08/09/2020 | 30/10/2020 | French | |
| Full model | 31/12/2018 | 03/10/2019 | 25/10/2019 | French | |
| Full model | 31/12/2017 | 14/09/2018 | 28/09/2018 | French | |
| Full model | 31/12/2016 | 29/08/2017 | 29/08/2017 | French | |
| Full model | 31/12/2015 | 28/09/2016 | 03/10/2016 | French | |
| Abridged model | 31/12/2014 | 26/08/2015 | 31/08/2015 | French | |
| Abridged model | 31/12/2013 | 30/06/2014 | 14/08/2014 | French | |
| Abridged model | 31/12/2012 | 30/06/2013 | 26/08/2013 | French | |
| Abridged model | 31/12/2011 | 30/06/2012 | 23/08/2012 | French | |
| Abridged model | 31/12/2010 | 30/06/2011 | 01/08/2011 | French | |
| Abridged modelCorrection | 31/12/2009 | 29/03/2010 | 08/09/2010 | French | |
| Abridged model | 31/12/2009 | 29/03/2010 | 23/07/2010 | French | |
| Abridged model | 31/12/2008 | 30/06/2009 | 16/07/2009 | French | |
| Abridged model | 31/12/2007 | 30/06/2008 | 01/08/2008 | French | |
| Abridged model | 31/12/2006 | 22/06/2007 | 03/07/2007 | French |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 25 M€ and 50 M€
The detail comes with the Business plan: low and high bounds, the valuation bridge for each financial year, transaction multiples by sector and size, group valuation and exports.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/12/2025 · 1 active · 9 ended
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Capital / shares23/07/2025STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - CAPITAL, ACTIONS
- Mandates25/06/2025DEMISSIONS, NOMINATIONS
- Other19/12/2022STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
- Registered office13/08/2019SIEGE SOCIAL
- Registered office07/04/2016SIEGE SOCIAL
- Registered office11/09/2014SIEGE SOCIAL
- Mandates05/09/2013DEMISSIONS, NOMINATIONS
- Registered office12/04/2011SIEGE SOCIAL
Source: Belgian Official Gazette
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 2025-81,8 k €↑
- 31/12/2024apportSRL BRONCKX
- 2024Annual accounts 2024-2,2 M €↓
- 2023Annual accounts 2023-217,6 k €↑
- 2022Annual accounts 2022-342 k €↓
- 21/11/2022nominationBRONCKX SRL — administrateur
- 2021Annual accounts 2021253 k €↑
- 2019Annual accounts 201982 k €↑
- 2018Annual accounts 2018-132,2 k €↓
- 2017Annual accounts 201721,5 k €↓
- 2016Annual accounts 2016133,4 k €↑
- 2015Annual accounts 2015-166,3 k €↓
- 2014Annual accounts 201483,5 k €↑
- 2013Annual accounts 20137 k €↑
- 2012Annual accounts 2012-12 k €↓
- 2011Annual accounts 20115,5 k €↑
- 2010Annual accounts 2010-25,3 k €↓
- 2009Annual accounts 2009156,8 k €↓
- 2008Annual accounts 2008211,6 k €↑
- 2007Annual accounts 2007-136,8 k €↓
- 2006Annual accounts 200635,2 k €
- 27/04/1999IncorporationPrivate limited company